Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.36% first-year return on $200k initial cash invested.
-26.36%
Cash On Cash
1.19%
Cap Rate
0.18
DSCR
$3,124
Rent
-$4,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $7,515 expenses = $4,391 out of pocket
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,124
Total Expenses
$7,515
Mortgage P&I
166%
$5,181
Property Taxes
36%
$1,121
Home Insurance
13%
$402
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0